{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Cover","Scenario"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":50,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cover","index":0,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
{"$rows_empty":8}
[{"$nulls":6},"Info Operations"]
[]
[]
[{"$nulls":6},"Contact:"]
[{"$nulls":6},"Email: ","customer.service@deutsche-boerse.com"]
[{"$nulls":6},"Tel: ","+49-(0) 69-2 11-1 18 00"]
[{"$nulls":6},"Fax: ","+49-(0) 69-2 11-1 45 01"]
[]
[]
[]
[]
[null,"Business Forecast:",null,null,null,"DAX"]
[]
[null,"Source: StatistiX®"]
[]
[null,"Fact date:","10/28/2008"]
[null,"Ex date:","2008-03-11"]
[]
[null,"Please note: ",null,"This scenario calculation is based on closing prices from Oct, 28th. The actual re-weighting will be carried out on Friday, 31st October, using Xetra closing prices."]
[null,null,null,"The changes will be effective as of Monday, 3rd November. "]
[]
[]
[null,"  "]

{"sheet":"Scenario","index":1,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Deutsche Börse AG"]
["Info Operations"]
[null,null,null,"DAX®"]
["Back to Index"]
[]
[null,"Please note: ","This scenario calculation is based on closing prices from Oct, 28th. The actual re-weighting will be carried out on Friday, 31st October, using Xetra closing prices."]
[null,null,"The changes will be effective as of Monday, 3rd November. "]
[]
[{"$nulls":5},"DAX (PERFORMANCE-INDEX)",{"$nulls":8},"DAX (KURSINDEX)"]
[null,"Trading Symbol","Reporting Instrument","ISIN","Sector","pi0","pit","qi0","qit","ffit","ci","Market Cap. (in Mio.)","Weight",null,"ci","Market Cap. (in Mio.)","Weight"]
[null,"ADS","ADIDAS AG O.N.","DE0005003404","Consumer",37.94,24.06,45349200,198178337,1,1,4768.17,0.01288463462081376,null,1,4768.17,0.01288463462081376]
[null,"ALV","ALLIANZ SE VNA O.N.","DE0008404005","Insurance",584.92,48.2,15000000,452350000,1,1,21803.27,0.058917178089131036,null,1,21803.27,0.058917178089131036]
[null,"BAS","BASF SE O.N.","DE0005151005","Chemicals",130.64,20.63,55483587,946030000,1,1,19516.6,0.05273809539052807,null,1,19516.6,0.05273809539052807]
[null,"BMW","BAY.MOTOREN WERKE AG ST","DE0005190003","Automobile",228.55,17.04,15000000,601995196,0.534,1,5477.77,0.014802128760122848,null,1,5477.77,0.014802128760122848]
[null,"BAY","BAYER AG O.N.","DE0005752000","Chemicals",134.88,38.31,62426957,764341920,1,1,29281.94,0.07912616833248326,null,1,29281.94,0.07912616833248326]
[null,"CBK","COMMERZBANK AG O.N.","DE0008032004","Banks",109.42,6.55,20799181,722553156,0.912,1,4316.24,0.011663428875166979,null,1,4316.24,0.011663428875166979]
[null,"CON","CONTINENTAL AG O.N.","DE0005439004","Automobile",104.92,27,8048629,162246090,0.5168,1,2263.92,0.006117596282970237,null,1,2263.92,0.006117596282970237]
[null,"DAI","DAIMLER AG NA O.N.","DE0007100000","Automobile",293.99,19.35,42313132,964557432,0.9241,1,17247.57,0.04660669809840302,null,1,17247.57,0.04660669809840302]
[null,"DBK","DEUTSCHE BANK AG NA O.N.","DE0005140008","Banks",198.38,22.265,35452626,530743930,1,1,11817.01,0.03193214113471573,null,1,11817.01,0.03193214113471573]
[null,"DB1","DEUTSCHE BOERSE NA O.N.","DE0005810055","Financial services",357,45.57,9886000,195000000,1,1,8886.15,0.024012310175342128,null,1,8886.15,0.024012310175342128]
[null,"DPW","DEUTSCHE POST AG NA O.N.","DE0005552004","Transportation & Logistics",21.4,7.18,556399974,1209015874,0.695,1,6033.11,0.01630277581986407,null,1,6033.11,0.01630277581986407]
[null,"DPB","DEUTSCHE POSTBANK AG NA","DE0008001009","Banks",29,13.99,164000000,164000000,0.5,1,1147.18,0.003099929889428941,null,1,1147.18,0.003099929889428941]
[null,"DTE","DT.TELEKOM AG NA","DE0005557508","Telecommunication",16.97,10.19,1000000000,4361319993,0.683,1,30353.78,0.08202252691528758,null,1,30353.78,0.08202252691528758]
[null,"EOAN","E.ON AG NA","DE000ENAG999","Utilities",132.99,24.05,39636097,1855750001,0.9223,1,41162.98,0.11123131293600828,null,1,41162.98,0.11123131293600828]
[null,"FME","FRESEN.MED.CARE KGAA ST","DE0005785802","Pharma & Healthcare",65.45,33.55,34790000,293583624,0.6369,1,6273.29,0.016951803331586718,null,1,6273.29,0.016951803331586718]
[null,"HEN3","HENKEL AG+CO.KGAA VZO","DE0006048432","Consumer",248.49,19.3,3500000,178162875,1,1,3438.54,0.009291692439723914,null,1,3438.54,0.009291692439723914]
[null,"HRX","HYPO REAL ESTATE HLDG","DE0008027707","Banks",11.25,4.88,130433775,211084520,0.8767,1,903.08,0.002440324153918986,null,1,903.08,0.002440324153918986]
[null,"IFX","INFINEON TECH.AG NA O.N.","DE0006231004","Technology",70.2,2.045,616700000,749742085,1,1,1533.22,0.004143100867124592,null,1,1533.22,0.004143100867124592]
[null,"SDF","K+S AG O.N.","DE0007162000","Chemicals",62.38,28.65,2497550,165000000,0.7927,1,3747.29,0.010125995578534152,null,1,3747.29,0.010125995578534152]
[null,"LIN","LINDE AG O.N.","DE0006483001","Chemicals",266.89,53.39,4759456,168201095,0.841,1,7552.4,0.020408215902854167,null,1,7552.4,0.020408215902854167]
[null,"LHA","LUFTHANSA AG VNA O.N.","DE0008232125","Transportation & Logistics",69.28,9.43,24000000,457937572,1,1,4318.35,0.011669124531634134,null,1,4318.35,0.011669124531634134]
[null,"MAN","MAN AG ST O.N.","DE0005937007","Industrial",71.07,30.63,13490970,140974350,0.701,1,3026.95,0.008179474829766728,null,1,3026.95,0.008179474829766728]
[null,"MRK","MERCK KGAA O.N.","DE0006599905","Pharma & Healthcare",29.04,59.01,39999999,64621126,1,1,3813.29,0.010304346177741092,null,1,3813.29,0.010304346177741092]
[null,"MEO","METRO AG ST O.N.","DE0007257503","Retail",213.31,17.67,7784679,324109563,0.3413,1,1954.63,0.005281836917625152,null,1,1954.63,0.005281836917625152]
[null,"MUV2","MUENCH.RUECKVERS.VNA O.N.","DE0008430026","Insurance",577.76,81.12,6050000,206403804,1,1,16743.48,0.04524451568610282,null,1,16743.48,0.04524451568610282]
[null,"RWE","RWE AG ST O.N.","DE0007037129","Utilities",107.12,53.06,44265890,523405000,0.7781,1,21609.29,0.05839300599509719,null,1,21609.29,0.05839300599509719]
[null,"SAP","SAP AG O.N.","DE0007164600","Software",654.45,23.45,1500000,1246683912,0.7132,1,20850.21,0.05634181604951653,null,1,20850.21,0.05634181604951653]
[null,"SIE","SIEMENS AG NA","DE0007236101","Industrial",183.55,35.52,47584393,914203421,0.8933,1,29007.69,0.07838508577438544,null,1,29007.69,0.07838508577438544]
[null,"TKA","THYSSENKRUPP AG O.N.","DE0007500001","Industrial",53.43,12.6,31300000,514489044,0.6498,1,4212.37,0.01138273663952051,null,1,4212.37,0.01138273663952051]
[null,"VOW","VOLKSWAGEN AG ST O.N.","DE0007664005","Automobile",114.79,945,30000000,87450802,0.4478,1,37006.643333142,0.09999999980460184,null,1,37006.643333142,0.09999999980460184]
[]
[]
[null,"Trading Symbol","Index","ISIN","Market Cap.","Constituents","Constant A","Value"]
[null,"DAX","DAX (PERFORMANCE-INDEX)","DE0008469008",370066.41333314206,30,5548.19,4823.45]
[null,"DAXK","DAX (KURSINDEX)","DE0008467440",370066.41333314206,30,5548.19,3049.98]
[]
[]
[null,"pi0  = price at base date (30.12.87) or at IPO-date"]
[null,"pit  = actual price (Xetra)"]
[null,"qi0  = no. of shares at base date (30.12.87) or at IPO-date"]
[null,"qit  = no. of shares (last review date)"]
[null,"ffit  = actual free float factor"]
[null,"ci  = correction factor"]
[null,"Kt  = chaining factor"]
[null,"Index = Kt * (Sum(pit * ffit * qit * ci) / Sum(pi0 * qi0)) * 1000"]
[null,"Index = (Sum(pit * Fit) / A) * 1000"]